Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $940,000 | $940,000 | $940,000 | $940,000 | $940,000 | $940,000 |
1 | $963,500 | $987,000 | $1,010,500 | $1,034,000 | $1,057,500 | $1,081,000 |
2 | $987,588 | $1,036,350 | $1,086,288 | $1,137,400 | $1,189,688 | $1,243,150 |
3 | $1,012,277 | $1,088,168 | $1,167,759 | $1,251,140 | $1,338,398 | $1,429,623 |
4 | $1,037,584 | $1,142,576 | $1,255,341 | $1,376,254 | $1,505,698 | $1,644,066 |
5 | $1,063,524 | $1,199,705 | $1,349,492 | $1,513,879 | $1,693,911 | $1,890,676 |
6 | $1,090,112 | $1,259,690 | $1,450,703 | $1,665,267 | $1,905,649 | $2,174,277 |
7 | $1,117,365 | $1,322,674 | $1,559,506 | $1,831,794 | $2,143,856 | $2,500,419 |
8 | $1,145,299 | $1,388,808 | $1,676,469 | $2,014,973 | $2,411,837 | $2,875,481 |
9 | $1,173,931 | $1,458,249 | $1,802,204 | $2,216,471 | $2,713,317 | $3,306,804 |
10 | $1,203,279 | $1,531,161 | $1,937,370 | $2,438,118 | $3,052,482 | $3,802,824 |
11 | $1,233,361 | $1,607,719 | $2,082,672 | $2,681,930 | $3,434,042 | $4,373,248 |
12 | $1,264,195 | $1,688,105 | $2,238,873 | $2,950,123 | $3,863,297 | $5,029,235 |
13 | $1,295,800 | $1,772,510 | $2,406,788 | $3,245,135 | $4,346,209 | $5,783,620 |
14 | $1,328,195 | $1,861,136 | $2,587,297 | $3,569,648 | $4,889,486 | $6,651,163 |
15 | $1,361,400 | $1,954,192 | $2,781,345 | $3,926,613 | $5,500,671 | $7,648,838 |
16 | $1,395,435 | $2,051,902 | $2,989,946 | $4,319,275 | $6,188,255 | $8,796,164 |
17 | $1,430,321 | $2,154,497 | $3,214,191 | $4,751,202 | $6,961,787 | $10,115,588 |
18 | $1,466,079 | $2,262,222 | $3,455,256 | $5,226,322 | $7,832,010 | $11,632,926 |
19 | $1,502,731 | $2,375,333 | $3,714,400 | $5,748,955 | $8,811,012 | $13,377,865 |
20 | $1,540,299 | $2,494,100 | $3,992,980 | $6,323,850 | $9,912,388 | $15,384,545 |
21 | $1,578,807 | $2,618,805 | $4,292,454 | $6,956,235 | $11,151,437 | $17,692,227 |
22 | $1,618,277 | $2,749,745 | $4,614,388 | $7,651,858 | $12,545,366 | $20,346,061 |
23 | $1,658,734 | $2,887,232 | $4,960,467 | $8,417,044 | $14,113,537 | $23,397,970 |
24 | $1,700,202 | $3,031,594 | $5,332,502 | $9,258,749 | $15,877,729 | $26,907,666 |
25 | $1,742,707 | $3,183,174 | $5,732,439 | $10,184,624 | $17,862,445 | $30,943,815 |